[CJCEN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CJCEN] CJ CENTURY LOGISTICS HOLDINGS BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 173.62%
YoY- -7.21%
Quarter Report
Latest QR
Upcoming QR
CJCEN's Result
CJCEN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 192,749 220,480 206,706 153,828 116,140 116,905 91,876 13.13%
PBT 16,897 30,117 26,994 16,942 17,288 15,843 5,051 22.27%
Tax -6,250 -6,447 -4,859 -2,626 -2,317 -1,478 -1,894 21.99%
NP 10,647 23,670 22,135 14,316 14,971 14,365 3,157 22.43%
-
NP to SH 11,704 24,119 22,213 14,294 15,405 14,780 3,330 23.28%
-
Tax Rate 36.99% 21.41% 18.00% 15.50% 13.40% 9.33% 37.50% -
Total Cost 182,102 196,810 184,571 139,512 101,169 102,540 88,719 12.72%
-
Net Worth 206,290 190,955 169,468 137,194 126,438 102,130 88,765 15.07%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,409 3,961 3,959 1,491 5,467 2,540 - -
Div Payout % 29.13% 16.43% 17.83% 10.43% 35.49% 17.19% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 206,290 190,955 169,468 137,194 126,438 102,130 88,765 15.07%
NOSH 85,243 79,234 79,190 74,562 68,345 50,811 51,309 8.82%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.52% 10.74% 10.71% 9.31% 12.89% 12.29% 3.44% -
ROE 5.67% 12.63% 13.11% 10.42% 12.18% 14.47% 3.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 226.11 278.26 261.02 206.31 169.93 230.08 179.06 3.96%
EPS 13.73 30.44 28.05 19.17 22.54 29.09 6.49 13.28%
DPS 4.00 5.00 5.00 2.00 8.00 5.00 0.00 -
NAPS 2.42 2.41 2.14 1.84 1.85 2.01 1.73 5.74%
Adjusted Per Share Value based on latest NOSH - 75,328
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.44 37.10 34.79 25.89 19.54 19.67 15.46 13.13%
EPS 1.97 4.06 3.74 2.41 2.59 2.49 0.56 23.30%
DPS 0.57 0.67 0.67 0.25 0.92 0.43 0.00 -
NAPS 0.3472 0.3213 0.2852 0.2309 0.2128 0.1719 0.1494 15.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.79 1.60 1.62 1.51 1.09 2.40 0.62 -
P/RPS 0.79 0.57 0.62 0.73 0.64 1.04 0.35 14.51%
P/EPS 13.04 5.26 5.78 7.88 4.84 8.25 9.55 5.32%
EY 7.67 19.03 17.31 12.70 20.68 12.12 10.47 -5.04%
DY 2.23 3.13 3.09 1.32 7.34 2.08 0.00 -
P/NAPS 0.74 0.66 0.76 0.82 0.59 1.19 0.36 12.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 10/11/11 11/11/10 19/11/09 27/11/08 29/11/07 28/11/06 -
Price 1.90 1.65 1.75 1.96 0.75 2.26 0.80 -
P/RPS 0.84 0.59 0.67 0.95 0.44 0.98 0.45 10.95%
P/EPS 13.84 5.42 6.24 10.22 3.33 7.77 12.33 1.94%
EY 7.23 18.45 16.03 9.78 30.05 12.87 8.11 -1.89%
DY 2.11 3.03 2.86 1.02 10.67 2.21 0.00 -
P/NAPS 0.79 0.68 0.82 1.07 0.41 1.12 0.46 9.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment